Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.08% first-year return on $77,238 initial cash invested.
0.08%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$3,007
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $3,002 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,007
Total Expenses
$3,002
Mortgage P&I
61%
$1,833
Property Taxes
9%
$257
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0